[FIAMMA] YoY Annual (Unaudited) Result on 30-Sep-2005 [#4]

Stock
[FIAMMA] FIAMMA HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
YoY- 7.6%
Quarter Report
Latest QR
Upcoming QR
FIAMMA's Result
FIAMMA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 162,943 121,429 91,963 100,588 152,633 210,878 211,473 -4.24%
PBT 22,029 12,552 4,124 -2,589 -583 -11,369 6,579 22.29%
Tax -4,898 -2,629 -988 11 -1,206 5,684 -1,490 21.91%
NP 17,131 9,923 3,136 -2,578 -1,789 -5,685 5,089 22.39%
-
NP to SH 15,310 8,994 3,183 -1,653 -1,789 -5,685 5,089 20.12%
-
Tax Rate 22.23% 20.94% 23.96% - - - 22.65% -
Total Cost 145,812 111,506 88,827 103,166 154,422 216,563 206,384 -5.62%
-
Net Worth 134,429 120,603 108,586 114,767 117,269 119,595 69,699 11.55%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,358 3,941 1,657 1,284 1,283 2,526 1,432 8.65%
Div Payout % 15.40% 43.82% 52.08% 0.00% 0.00% 0.00% 28.14% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 134,429 120,603 108,586 114,767 117,269 119,595 69,699 11.55%
NOSH 78,613 78,825 82,890 85,647 85,598 84,222 47,739 8.66%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 10.51% 8.17% 3.41% -2.56% -1.17% -2.70% 2.41% -
ROE 11.39% 7.46% 2.93% -1.44% -1.53% -4.75% 7.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 207.27 154.05 110.94 117.44 178.31 250.38 442.98 -11.87%
EPS 20.45 11.41 3.84 -1.93 -2.09 -6.75 10.66 11.45%
DPS 3.00 5.00 2.00 1.50 1.50 3.00 3.00 0.00%
NAPS 1.71 1.53 1.31 1.34 1.37 1.42 1.46 2.66%
Adjusted Per Share Value based on latest NOSH - 87,142
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 30.73 22.90 17.34 18.97 28.79 39.77 39.88 -4.24%
EPS 2.89 1.70 0.60 -0.31 -0.34 -1.07 0.96 20.14%
DPS 0.44 0.74 0.31 0.24 0.24 0.48 0.27 8.47%
NAPS 0.2535 0.2275 0.2048 0.2165 0.2212 0.2256 0.1315 11.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.65 0.81 0.75 0.75 1.05 1.82 0.94 -
P/RPS 0.31 0.53 0.68 0.64 0.59 0.73 0.21 6.70%
P/EPS 3.34 7.10 19.53 -38.86 -50.24 -26.96 8.82 -14.92%
EY 29.96 14.09 5.12 -2.57 -1.99 -3.71 11.34 17.55%
DY 4.62 6.17 2.67 2.00 1.43 1.65 3.19 6.36%
P/NAPS 0.38 0.53 0.57 0.56 0.77 1.28 0.64 -8.31%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 26/11/07 23/11/06 29/11/05 23/11/04 19/11/03 04/12/02 -
Price 0.42 0.85 0.76 0.80 0.96 1.76 0.90 -
P/RPS 0.20 0.55 0.69 0.68 0.54 0.70 0.20 0.00%
P/EPS 2.16 7.45 19.79 -41.45 -45.93 -26.07 8.44 -20.30%
EY 46.37 13.42 5.05 -2.41 -2.18 -3.84 11.84 25.52%
DY 7.14 5.88 2.63 1.87 1.56 1.70 3.33 13.54%
P/NAPS 0.25 0.56 0.58 0.60 0.70 1.24 0.62 -14.03%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment